Page 90 - FM Integrated WorkBook STUDENT 2018-19
P. 90
Chapter 4
$ millions T 0 T 1 T 2 T 3 T 4
Sales (W1) 1,854 2,864 983
Variable costs (W1) (721) (1,146) (405)
––––– ––––– –––––
Net trading inflows 1,133 1,718 578
Tax payable (30%) (340) (516) (174)
Initial investment (2,500)
Scrap proceeds 700
Tax relief on tax-allowable 188 141 212
depreciation (W2)
Working capital (W3) (185) (101) 188 98
––––– ––––– ––––– ––––– –––––
Net cash flows (2,685) 1,032 1,754 1,001 38
DF @ 12% (W4) 1 0.893 0.797 0.712 0.636
––––– ––––– ––––– ––––– –––––
PV (2,685) 922 1,398 713 24
NPV 372
(W1) Revenue and costs
Revenue and costs need to be inflated to be expressed in money terms.
E.g. revenue at T2 = 12m × $225 × 1.032 = $2,864.43m
variable cost at T3 = 4m × $85 × 1.063 = $404.945m
80
